Professional Documents
Culture Documents
ADD-01 KONTRAK
NO URAIAN PEKERJAAN VOLUME HARGA SATUAN JUMLAH HARGA KET.
PEK. TAMBAH PEK. KURANG VOLUME JUMLAH HARGA VOLUME HARGA SATUAN JUMLAH HARGA
1 2 3 4 6 7 8 9 10 11 12 13 14
I. PEKERJAAN PENDAHULUAN
Sub Total I. PEKERJAAN PENDAHULUAN Rp. 0.00 0
II. PEKERJAAN PONDASI PAS. BATU DAN BETON
1 Pek. Lantai kerja T=5 cm ( Setara 1Pc : 3Ps ) 1.78 M³ Rp. 100,000.00 Rp. 177,500.00 - - - - 1.78 Rp 100,000.00 Rp 177,500.00
2 Pek. Pondasi Batu Belah ( Setara 1Pc : 4Pp) 7.50 Meter Rp. 300,000.00 Rp. 2,250,000.00 6.20 - 6.20 - 13.70 Rp 300,000.00 Rp 4,110,000.00 TAMBAH
3 Pek. Sloof 15x20 Camp 1Pc : 2Ps : 3Kr
- Pek. Pembesian 127.80 Kg Rp. 3,500.00 Rp. 447,300.00 - - - - 127.80 Rp 3,500.00 Rp 447,300.00
- Pek. Bekisting + Pembongkaran 14.20 M² Rp. 90,000.00 Rp. 1,278,000.00 - - - - 14.20 Rp 90,000.00 Rp 1,278,000.00
- Pek. Pengecoran Manual (sitemix) 1.07 M³ Rp. 210,000.00 Rp. 223,650.00 - - - - 1.07 Rp 210,000.00 Rp 223,650.00
4 Upah Urugan tanah Lantai T=20cm 9.60 M³ Rp. 50,000.00 Rp. 480,000.00 - - - - 9.60 Rp 50,000.00 Rp 480,000.00
5 Upah Urugan Pasir T=5cm 2.40 M³ Rp. 25,000.00 Rp. 60,000.00 - - - - 2.40 Rp 25,000.00 Rp 60,000.00
6 Pek. Cor lantai Camp 1Pc : 2PS : 3Kr Tinggi 10cm
- Pek. Pemasangan Wire Mesh M 6 45.92 M² Rp. 7,500.00 Rp. 344,400.00 - - - - 45.92 Rp 7,500.00 Rp 344,400.00
- Pek. Bekisting + Pembongkaran 7.10 M³ Rp. 90,000.00 Rp. 639,000.00 - - - - 7.10 Rp 90,000.00 Rp 639,000.00
- Pek. Pengecoran Manual (sitemix) 4.59 M³ Rp. 210,000.00 Rp. 963,900.00 - - - - 4.59 Rp 210,000.00 Rp 963,900.00
Sub Total II. PEKERJAAN PONDASI PAS. BATU DAN BETON Rp. 6,863,750.00 Rp 8,723,750.00
IV. PEKERJAAN TERAS DEPAN PANGGUNG
1 Pek. Sloof 15x20 Camp 1Pc : 2Ps : 3Kr
Pek. Pembesian 38.40 Kg Rp. 3,500.00 Rp. 134,400.00 - - - - 38.40 Rp 3,500.00 Rp 134,400.00
Pek. Bekisting + Pembongkaran 7.35 M² Rp. 130,000.00 Rp. 955,500.00 - - - - 7.35 Rp 130,000.00 Rp 955,500.00
Pek. Pengecoran Manual (sitemix) 0.32 M³ Rp. 210,000.00 Rp. 67,200.00 - - - - 0.32 Rp 210,000.00 Rp 67,200.00
2 Pek. Dak Beton Camp 1Pc : 2Ps : 3Kr
Pek. Wiremesh M6 9.00 M² Rp. 7,500.00 Rp. 67,500.00 - - - - 9.00 Rp 7,500.00 Rp 67,500.00
Pek. Bekisting + Pembongkaran 10.05 M² Rp. 130,000.00 Rp. 1,306,500.00 - - - - 10.05 Rp 130,000.00 Rp 1,306,500.00
Pek. Pengecoran Manual (sitemix) 0.90 M³ Rp. 210,000.00 Rp. 189,000.00 - - - - 0.90 Rp 210,000.00 Rp 189,000.00
3 Pek. Kolom 20x20 Camp 1Pc : 2Ps : 3Kr
Pek. Pembesian 36.00 Kg Rp. 3,500.00 Rp. 126,000.00 - - - - 36.00 Rp 3,500.00 Rp 126,000.00
Pek. Bekisting + Pembongkaran 6.00 M² Rp. 130,000.00 Rp. 780,000.00 - - - - 6.00 Rp 130,000.00 Rp 780,000.00
Pek. Pengecoran Manual (sitemix) 0.30 M³ Rp. 210,000.00 Rp. 63,000.00 - - - - 0.30 Rp 210,000.00 Rp 63,000.00
4 Pek. Pondasi Batu Setempat Camp 1Pc : 4Pp 3.00 Titik Rp. 200,000.00 Rp. 600,000.00 - - - - 3.00 Rp 200,000.00 Rp 600,000.00
5 Pek. Tangga
Pek. Galian Tanah 4.00 M³ Rp. 150,000.00 Rp. 600,000.00 - - - - 4.00 Rp 150,000.00 Rp 600,000.00
Pek. Pemasangan Batu pondasi 2.50 M³ Rp. 500,000.00 Rp. 1,250,000.00 - - - - 2.50 Rp 500,000.00 Rp 1,250,000.00
ITEM BARU
Pek. Trap tangga batako 26.00 M² Rp. 80,000.00 Rp. 2,080,000.00 - - - - 26.00 Rp 80,000.00 Rp 2,080,000.00
Pek. Plesteran 48.00 M² Rp. 65,000.00 Rp. 3,120,000.00 - - - - 48.00 Rp 65,000.00 Rp 3,120,000.00
Pek. Acian 48.00 M² Rp. 70,000.00 Rp. 3,360,000.00 - - - - 48.00 Rp 70,000.00 Rp 3,360,000.00
Sub Total IV. PEKERJAAN TERAS DEPAN PANGGUNG Rp. 4,289,100.00 Rp 14,699,100.00
V. PEKERJAAN DINDING DAN PLESTERAN TOILET
1 Lansir batako ( Jarak 50 meter ) 83.46 M² Rp. 10,000.00 Rp. 834,600.00 - - - - 83.46 Rp 10,000.00 Rp 834,600.00
2 Pek. Balok dan Kolom Praktis Kg 354.8 - 354.80 - 354.80 Rp 3,500.00 Rp 1,241,800.00 TAMBAH
3 Pek. Pasangan Batako 83.46 M² Rp. 50,000.00 Rp. 4,173,000.00 - - - - 83.46 Rp 50,000.00 Rp 4,173,000.00
4 Pek. Plesteran Dinding 166.92 M² Rp. 65,000.00 Rp. 10,849,800.00 - - - - 166.92 Rp 65,000.00 Rp 10,849,800.00
5 Pek. Finish Teksture 140.54 M² Rp. 45,000.00 Rp. 6,324,300.00 - - - - 140.54 Rp 45,000.00 Rp 6,324,300.00
Sub Total V. PEKERJAAN DINDING DAN PLESTERAN TOILET Rp. 22,181,700.00 Rp 23,423,500.00
VI. PEKERJAAN LANTAI KERAMIK
1 Keramik Lantai 40x40cm 43.07 M² Rp. 100,000.00 Rp. 4,307,000.00 - - - - 43.07 Rp 100,000.00 Rp 4,307,000.00
2 Keramik Plint 10x40cm 22.00 Meter Rp. 21,000.00 Rp. 462,000.00 - - - - 22.00 Rp 21,000.00 Rp 462,000.00
3 Keramik Dinding 40x40cm 26.00 M² Rp. 110,000.00 Rp. 2,860,000.00 - - - - 26.00 Rp 110,000.00 Rp 2,860,000.00
Sub Total VI. PEKERJAAN LANTAI KERAMIK Rp. 7,629,000.00 Rp 7,629,000.00
VII. PEKERJAAN ATAP
1 Pek. Pemasangan Atap Spandek + Rangka 116.84 M² Rp. 185,000.00 Rp. 21,615,400.00 - - - - 116.84 Rp 185,000.00 Rp 21,615,400.00
2 Pek. Perabung Atap Spandek 10.20 Meter Rp. 35,000.00 Rp. 357,000.00 - - - - 10.20 Rp 35,000.00 Rp 357,000.00
3 Pek. Lisplank GRC 20cm 21.20 Meter Rp. 47,000.00 Rp. 996,400.00 - - - - 21.20 Rp 47,000.00 Rp 996,400.00
Sub Total VII. PEKERJAAN ATAP Rp. 22,968,800.00 Rp 22,968,800.00
VIII. PEKERJAAN PENUTUP PLAFON
1 Pek. Penutup Plafond Gympsum + Rangka 51.00 M² Rp. 130,000.00 Rp. 6,630,000.00 - - - - 51.00 Rp 130,000.00 Rp 6,630,000.00
Sub Total VIII. PEKERJAAN PENUTUP PLAFON Rp. 6,630,000.00 Rp 6,630,000.00
IX. PEKERJAAN KUSEN PJV
1 Pek. Kusen dan Daun Pintu
- Pemasangan Pintu Sleding 1.00 Bh Rp. 650,000.00 Rp. 650,000.00 - - - - 1.00 Rp 650,000.00 Rp 650,000.00
- Pek. Pintu Samping 1.00 - 1.00 - 1.00 Rp 400,000.00 Rp 400,000.00 ITEM BARU
- Pek. Bobok Dinding Pintu Samping 1.00 - 1.00 - 1.00 Rp 150,000.00 Rp 150,000.00 ITEM BARU
- Pemasangan Pintu Toilet 2.00 Bh Rp. 400,000.00 Rp. 800,000.00 - - - - 2.00 Rp 400,000.00 Rp 800,000.00
Sub Total IX. PEKERJAAN KUSEN PJV Rp. 1,450,000.00 Rp 2,000,000.00
X PEKERJAAN FINISH CAT
1 Cat Dinding Luar 83.46 M² Rp. 15,000.00 Rp. 1,251,900.00 - - - - 83.46 Rp 15,000.00 Rp 1,251,900.00
2 Cat Dinding Dalam 82.76 M² Rp. 15,000.00 Rp. 1,241,400.00 - - - - 82.76 Rp 15,000.00 Rp 1,241,400.00
3 Cat Plafon 51.00 M² Rp. 15,000.00 Rp. 765,000.00 - - - - 51.00 Rp 15,000.00 Rp 765,000.00
Sub Total X PEKERJAAN FINISH CAT Rp. 3,258,300.00 Rp 3,258,300.00
XI. PEKERJAAN MEKANIKAL DAN ELEKTRICAL
1 Pek. Sanitasi
- Kloset Duduk Toto full Set 1.00 Bh Rp. 200,000.00 Rp. 200,000.00 1.00 Rp 200,000.00 Rp 200,000.00
- Jet shower 1.00 Bh Rp. 30,000.00 Rp. 30,000.00 1.00 Rp 30,000.00 Rp 30,000.00
- Head Shower 1.00 Bh Rp. 50,000.00 Rp. 50,000.00 1.00 Rp 50,000.00 Rp 50,000.00
- Hand Shower 1.00 Bh Rp. 30,000.00 Rp. 30,000.00 1.00 Rp 30,000.00 Rp 30,000.00
- Stop Kran T 3.00 Bh Rp. 20,000.00 Rp. 60,000.00 3.00 Rp 20,000.00 Rp 60,000.00
- Selang Fleksible Kloset 3.00 Bh Rp. 20,000.00 Rp. 60,000.00 3.00 Rp 20,000.00 Rp 60,000.00
- Floor drain 2 inchi 4.00 Bh Rp. 30,000.00 Rp. 120,000.00 4.00 Rp 30,000.00 Rp 120,000.00
- Floor Clean Out (FCO) 4 Inchi 2.00 Bh Rp. 30,000.00 Rp. 60,000.00 2.00 Rp 30,000.00 Rp 60,000.00
- Waterheater 25 liter 1.00 Bh Rp. 450,000.00 Rp. 450,000.00 1.00 Rp 450,000.00 Rp 450,000.00
- Pipa Air Panas ( PPR PN 20 ) 1/2" 4.00 Btg Rp. 70,000.00 Rp. 280,000.00 4.00 Rp 70,000.00 Rp 280,000.00
- Pipa PPR PN 10 1/2" 10.00 Btg Rp. 50,000.00 Rp. 500,000.00 10.00 Rp 50,000.00 Rp 500,000.00
- Mixing valve Hot cold 1.00 Bh Rp. 30,000.00 Rp. 30,000.00 1.00 Rp 30,000.00 Rp 30,000.00
- Pipa Aw 4 Innchi 8.00 Btg Rp. 25,000.00 Rp. 200,000.00 8.00 Rp 25,000.00 Rp 200,000.00
- Pipa AW 3 Inchi 4.00 Btg Rp. 25,000.00 Rp. 100,000.00 4.00 Rp 25,000.00 Rp 100,000.00
- Pipa 1 1/4 Inchi 4.00 Btg Rp. 22,000.00 Rp. 88,000.00 4.00 Rp 22,000.00 Rp 88,000.00
- Pipa 2 Inchi 3.00 Btg Rp. 22,000.00 Rp. 66,000.00 3.00 Rp 22,000.00 Rp 66,000.00
- Tempat Sabun Stainlies 1.00 Bh Rp. 20,000.00 Rp. 20,000.00 1.00 Rp 20,000.00 Rp 20,000.00
2 Pekerjaan Electrikal
- AC Split 1/2 PK 1.00 Bh Rp. 550,000.00 Rp. 550,000.00 1.00 Rp 550,000.00 Rp 550,000.00
- MCB 6 A 1.00 Bh Rp. 50,000.00 Rp. 50,000.00 1.00 Rp 50,000.00 Rp 50,000.00
- Lampu LED White 18 Watt 4.00 Bh Rp. 160,000.00 Rp. 640,000.00 4.00 Rp 160,000.00 Rp 640,000.00
- Lampu LED Warm White 10 Watt 1.00 Bh Rp. 160,000.00 Rp. 160,000.00 1.00 Rp 160,000.00 Rp 160,000.00
- Fiting Lampu 6.00 Bh Rp. 40,000.00 Rp. 240,000.00 6.00 Rp 40,000.00 Rp 240,000.00
- Saklar Ganda 2.00 Bh Rp. 40,000.00 Rp. 80,000.00 2.00 Rp 40,000.00 Rp 80,000.00
- Stop Kontak 4.00 Bh Rp. 75,000.00 Rp. 300,000.00 4.00 Rp 75,000.00 Rp 300,000.00
Sub Total XI. PEKERJAAN MEKANIKAL DAN ELEKTRICAL Rp. 4,364,000.00 Rp 4,364,000.00